04/19/2024 | Press release | Distributed by Public on 04/19/2024 11:35
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
Collection Period |
31-Mar-24 | 30/360 Days | 30 | Collection Period Start | 1-Mar-24 | |||||||||||
Distribution Date |
15-Apr-24 | Actual/360 Days | 31 | Collection Period End | 31-Mar-24 | |||||||||||
Prior Month Settlement Date | 15-Mar-24 | |||||||||||||||
Current Month Settlement Date | 15-Apr-24 |
Coupon Rate | Initial Balance | Beginning Balance | Ending Balance | Pool Factor | ||||||||||||||||
Pool Balance |
1,460,472,153.77 | 972,033,994.14 | 931,744,813.04 | 0.715580 | ||||||||||||||||
Yield Supplement Overcollaterization |
158,388,819.56 | 87,311,902.12 | 82,068,664.15 | |||||||||||||||||
Total Adjusted Pool Balance |
1,302,083,334.21 | 884,722,092.02 | 849,676,148.89 | |||||||||||||||||
Total Adjusted Securities |
1,302,083,334.21 | 884,722,092.02 | 849,676,148.89 | 0.652551 | ||||||||||||||||
Class A-1 Notes |
5.42400 | % | 300,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
Class A-2a Notes |
5.34000 | % | 227,500,000.00 | 168,495,176.58 | 150,875,393.02 | 0.663189 | ||||||||||||||
Class A-2b Notes |
5.96864 | % | 225,000,000.00 | 166,643,581.23 | 149,217,421.66 | 0.663189 | ||||||||||||||
Class A-3 Notes |
4.91000 | % | 402,500,000.00 | 402,500,000.00 | 402,500,000.00 | 1.000000 | ||||||||||||||
Class A-4 Notes |
4.85000 | % | 95,000,000.00 | 95,000,000.00 | 95,000,000.00 | 1.000000 | ||||||||||||||
Certificates |
0.00000 | % | 52,083,334.21 | 52,083,334.21 | 52,083,334.21 | 1.000000 | ||||||||||||||
Principal Payment |
Interest Payment |
Principal per $1000 Face Amount |
Interest per $1000 Face Amount |
|||||||||||||||||
Class A-1 Notes |
0.00 | 0.00 | - | - | ||||||||||||||||
Class A-2a Notes |
17,619,783.56 | 749,803.54 | 77.4495981 | 3.2958397 | ||||||||||||||||
Class A-2b Notes |
17,426,159.57 | 856,491.72 | 77.4495981 | 3.8066299 | ||||||||||||||||
Class A-3 Notes |
0.00 | 1,646,895.83 | - | 4.0916667 | ||||||||||||||||
Class A-4 Notes |
0.00 | 383,958.33 | - | 4.0416666 | ||||||||||||||||
Certificates |
0.00 | 0.00 | - | - | ||||||||||||||||
Total Securities |
35,045,943.13 | 3,637,149.42 | ||||||||||||||||||
I. COLLECTIONS |
||||||||||||||||||||
Interest: |
||||||||||||||||||||
Interest Collections |
2,590,179.15 | |||||||||||||||||||
Repurchased Loan Proceeds Related to Interest |
0.00 | |||||||||||||||||||
Total Interest Collections |
2,590,179.15 | |||||||||||||||||||
Principal: |
||||||||||||||||||||
Principal Collections |
39,845,241.90 | |||||||||||||||||||
Repurchased Loan Proceeds Related to Principal |
0.00 | |||||||||||||||||||
Total Principal Collections |
39,845,241.90 | |||||||||||||||||||
Recoveries of Defaulted Receivables |
307,839.75 | |||||||||||||||||||
Total Collections |
42,743,260.80 | |||||||||||||||||||
II. COLLATERAL POOL BALANCE DATA |
||||||||||||||||||||
Number | Amount | |||||||||||||||||||
Adjusted Pool Balance - Beginning of Period |
59,070 | 884,722,092.02 | ||||||||||||||||||
Total Principal Payment |
35,045,943.13 | |||||||||||||||||||
57,666 | 849,676,148.89 |
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
III. DISTRIBUTIONS |
||||
Total Collections |
42,743,260.80 | |||
Reserve Account Draw |
0.00 | |||
Total Available for Distribution |
42,743,260.80 | |||
1. Reimbursement of Advance |
0.00 | |||
2. Servicing Fee: |
||||
Servicing Fee Due |
810,028.33 | |||
Servicing Fee Paid |
810,028.33 | |||
Servicing Fee Shortfall |
0.00 | |||
3. Interest: |
||||
Class A-1 Notes Monthly Interest |
||||
Class A-1 Notes Interest Carryover Shortfall |
0.00 | |||
Class A-1 Notes Interest on Interest Carryover Shortfall |
0.00 | |||
Class A-1 Notes Monthly Interest Distributable Amount |
0.00 | |||
Class A-1 Notes Monthly Interest Paid |
0.00 | |||
Change in Class A-1 Notes Interest Carryover Shortfall |
0.00 | |||
Class A-2a Notes Monthly Interest |
||||
Class A-2a Notes Interest Carryover Shortfall |
0.00 | |||
Class A-2a Notes Interest on Interest Carryover Shortfall |
0.00 | |||
Class A-2a Notes Monthly Interest Distributable Amount |
749,803.54 | |||
Class A-2a Notes Monthly Interest Paid |
749,803.54 | |||
Change in Class A-2a Notes Interest Carryover Shortfall |
0.00 | |||
Class A-2b Notes Monthly Interest |
||||
Class A-2b Notes Interest Carryover Shortfall |
0.00 | |||
Class A-2b Notes Interest on Interest Carryover Shortfall |
0.00 | |||
Class A-2b Notes Monthly Interest Distributable Amount |
856,491.72 | |||
Class A-2b Notes Monthly Interest Paid |
856,491.72 | |||
Change in Class A-2b Notes Interest Carryover Shortfall |
0.00 | |||
Class A-3 Notes Monthly Interest |
||||
Class A-3 Notes Interest Carryover Shortfall |
0.00 | |||
Class A-3 Notes Interest on Interest Carryover Shortfall |
0.00 | |||
Class A-3 Notes Monthly Interest Distributable Amount |
1,646,895.83 | |||
Class A-3 Notes Monthly Interest Paid |
1,646,895.83 | |||
Change in Class A-3 Notes Interest Carryover Shortfall |
0.00 | |||
Class A-4 Notes Monthly Interest |
||||
Class A-4 Notes Interest Carryover Shortfall |
0.00 | |||
Class A-4 Notes Interest on Interest Carryover Shortfall |
0.00 | |||
Class A-4 Notes Monthly Interest Distributable Amount |
383,958.33 | |||
Class A-4 Notes Monthly Interest Paid |
383,958.33 | |||
Change in Class A-4 Notes Interest Carryover Shortfall |
0.00 |
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
Total Note Monthly Interest |
||||||||
Total Note Monthly Interest Due |
3,637,149.42 | |||||||
Total Note Monthly Interest Paid |
3,637,149.42 | |||||||
Total Note Interest Carryover Shortfall |
0.00 | |||||||
Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
Total Available for Principal Distribution |
38,296,083.05 | |||||||
4. Total Monthly Principal Paid on the Notes |
35,045,943.13 | |||||||
Total Noteholders' Principal Carryover Shortfall |
0.00 | |||||||
Total Noteholders' Principal Distributable Amount |
35,045,943.13 | |||||||
Change in Total Noteholders' Principal Carryover Shortfall |
0.00 | |||||||
5. Total Monthly Principal Paid on the Certificates |
0.00 | |||||||
Total Certificateholders' Principal Carryover Shortfall |
0.00 | |||||||
Total Certificateholders' Principal Distributable Amount |
0.00 | |||||||
Change in Total Certificateholders' Principal Carryover Shortfall |
0.00 | |||||||
Remaining Available Collections |
3,250,139.92 | |||||||
Deposit from Remaining Available Collections to fund Reserve Account |
0.00 | |||||||
Remaining Available Collections Released to Certificateholder |
3,250,139.92 | |||||||
V. RESERVE ACCOUNT |
||||||||
Initial Reserve Account Amount |
3,255,208.34 | |||||||
Required Reserve Account Amount |
3,255,208.34 | |||||||
Beginning Reserve Account Balance |
3,255,208.34 | |||||||
Deposit of Remaining Available Collections |
0.00 | |||||||
Ending Reserve Account Balance |
3,255,208.34 | |||||||
Required Reserve Account Amount for Next Period |
3,255,208.34 | |||||||
VI. POOL STATISTICS |
||||||||
Weighted Average Coupon |
3.37 | % | ||||||
Weighted Average Remaining Maturity |
42.35 | |||||||
Amount | Number | |||||||
Principal on Defaulted Receivables |
443,939.20 | 19 | ||||||
Principal Recoveries of Defaulted Receivables |
307,839.75 | |||||||
Monthly Net Losses |
136,099.45 | |||||||
Pool Balance at Beginning of Collection Period |
972,033,994.14 | |||||||
Net Loss Ratio for Third Preceding Collection Period |
0.34 | % | ||||||
Net Loss Ratio for Second Preceding Collection Period |
0.32 | % | ||||||
Net Loss Ratio for Preceding Collection Period |
0.32 | % | ||||||
Net Loss Ratio for Current Collection Period |
0.17 | % | ||||||
Four-Month Average Net Loss Ratio |
0.29 | % | ||||||
Cumulative Net Losses for all Periods |
2,350,292.27 |
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
Amount | Number |
% of Receivables (EOP Balance) |
||||||||||
Delinquent Receivables: |
||||||||||||
31-60 Days Delinquent |
5,182,816.89 | 259 | 0.56 | % | ||||||||
61-90 Days Delinquent |
781,787.57 | 41 | 0.08 | % | ||||||||
91-120 Days Delinquent |
161,452.81 | 11 | 0.02 | % | ||||||||
More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
Total 31+ Days Delinquent Receivables: |
6,126,057.27 | 311 | 0.66 | % | ||||||||
61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
Delinquency Ratio for Third Preceding Collection Period |
0.10 | % | 0.09 | % | ||||||||
Delinquency Ratio for Second Preceding Collection Period |
0.09 | % | 0.08 | % | ||||||||
Delinquency Ratio for Preceding Collection Period |
0.09 | % | 0.08 | % | ||||||||
Delinquency Ratio for Current Collection Period |
0.10 | % | 0.09 | % | ||||||||
Four-Month Average Delinquency Ratio |
0.09 | % | 0.08 | % | ||||||||
60 Day Delinquent Receivables |
1,015,410.21 | |||||||||||
Delinquency Percentage |
0.11 | % | ||||||||||
Delinquency Trigger |
4.90 | % | ||||||||||
Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
Principal Balance of Extensions |
2,482,038.12 | |||||||||||
Number of Extensions |
105 | |||||||||||
VII. STATEMENTS TO NOTEHOLDERS |
||||||||||||
1. Has there been a material change in practices with respect to charge-offs, collection and management of delinquent Receivables, and the effect of any grace period, re-aging,re-structuring, partial payments or other practices on delinquency and loss experience? |
NO | |||||||||||
2. Have there been any material breaches of representations, warranties or covenants contained in the Receivables? |
NO | |||||||||||
3. Has there been an issuance of notes or other securities backed by the Receivables? |
NO | |||||||||||
4. Has there been a material change in the underwriting, origination or acquisition of Receivables? |
NO |